|
Accumulated Depreciation
|
| 5.39M | 8.95M | 11.48M | 16.17M | | | |
|
Receivables - Accured
|
| | | 1.22M | | | | |
|
Receivables - Doubtful
|
| | | | | 65.75M | 81.39M | |
|
Receivables - Affiliates
|
| 201.48M | 153.67M | 129.40M | 214.75M | | | |
|
Loans - Gross
|
| 89.94M | 201.90M | 86.52M | 44.91M | 87.52M | 83.39M | 54.76M |
|
Loans - Loss Allowance
|
| | 89.15M | 46.53M | 4.57M | | 81.49M | 53.79M |
|
Loans - Net
|
| 89.94M | 112.75M | 38.77M | 40.34M | 21.77M | 1.90M | 0.95M |
|
Cash & Equivalents
|
559.19M | 828.16M | 696.54M | 452.00M | 378.81M | 362.41M | 231.03M | 51.97M |
|
Receivables - Net
|
| 27.28M | 40.70M | 5.92M | 13.00M | 13.74M | 5.38M | 11.38M |
|
Receivables - Other
|
3.01M | 22.17M | 16.99M | 18.38M | 10.95M | 17.31M | 7.12M | 8.56M |
|
Receivables
|
| 49.45M | 57.69M | 24.30M | 23.94M | 31.05M | 12.50M | 19.94M |
|
Inventory
|
| 43.86M | 5.38M | 1.54M | 3.06M | 1.49M | 0.42M | 0.19M |
|
Prepaid Assets
|
| 82.24M | 164.78M | 114.99M | 116.57M | 33.17M | 23.48M | 21.80M |
|
Property, Plant & Equipment (Net)
|
| 13.06M | 15.99M | 9.19M | 6.75M | 10.33M | 8.74M | 7.35M |
|
Long-Term Investments
|
75.45M | 144.48M | 112.33M | 107.04M | 112.78M | 78.97M | 151.05M | 120.50M |
|
Goodwill
|
0.40M | 2.03M | 9.41M | 3.21M | 3.43M | 3.68M | | |
|
Intangibles
|
4.03M | 6.77M | 4.00M | 6.44M | 5.78M | 12.69M | 12.19M | 0.63M |
|
Goodwill & Intangibles
|
4.43M | 8.80M | 13.40M | 9.65M | 9.21M | 16.38M | 12.19M | 0.63M |
|
Long-Term Deferred Tax
|
| 12.77M | 72.99M | | | | | |
|
Other Non-Current Assets
|
| 15.47M | 18.17M | 56.65M | 45.88M | 29.60M | 18.31M | 36.20M |
|
Assets
|
| 1,379.18M | 1,286.12M | 781.00M | 782.86M | 642.01M | 571.56M | 564.85M |
|
Accounts Payables
|
| | 1.40M | 0.01M | 0.01M | | 0.08M | 0.08M |
|
Payables
|
| | 1.40M | 0.01M | 0.01M | | 0.08M | 0.08M |
|
Accumulated Expenses
|
| 112.86M | 178.01M | 15.43M | 72.44M | 37.29M | 17.89M | 18.01M |
|
Other Accumulated Expenses
|
| | | | | 147.67M | 131.01M | |
|
Current Taxes
|
| 47.83M | 46.40M | 37.01M | 43.61M | 45.28M | 42.13M | 42.08M |
|
Current Deferred Revenue
|
| 52.52M | 114.26M | 11.98M | 7.28M | 1.33M | 0.75M | |
|
Non-Current Debt
|
4.89M | 2.23M | 4.33M | 3.67M | 3.76M | | | |
|
Preferred Stock Liabilities
|
| 61.84M | | | | | | |
|
Minority Interest
|
| 1.58M | 6.81M | 7.94M | 8.64M | 8.16M | 7.73M | 7.51M |
|
Operating Leases
|
| | 18.16M | 4.28M | 2.78M | 1.24M | 2.08M | 1.31M |
|
Non-Current Deferred Tax Liability
|
| 1.36M | 2.49M | 1.35M | 1.20M | 1.06M | 0.86M | 0.10M |
|
Other Non-Current Liabilities
|
| | | | | | 0.78M | 0.82M |
|
Total Non-Current Liabilities
|
| | | | | | 65.26M | 63.08M |
|
Total Liabilities
|
| 222.69M | 369.68M | 168.65M | 133.28M | 89.31M | 66.04M | 63.91M |
|
Total Debt
|
4.89M | 2.23M | 4.33M | 3.67M | 3.76M | | | |
|
Common Equity
|
548.32M | 947.16M | 916.45M | 612.35M | 649.58M | 552.70M | 505.52M | 500.95M |
|
Shareholder's Equity
|
548.32M | 947.16M | 916.45M | 612.35M | 649.58M | 552.70M | 505.52M | 500.95M |
|
Liabilities and Shareholders Equity
|
| 1,379.18M | 1,286.12M | 781.00M | 782.86M | 642.01M | 571.56M | 564.85M |
|
Retained Earnings
|
| 404.50M | 70.71M | -264.29M | -319.02M | -400.10M | -399.96M | -381.08M |
|
Shares Outstanding
|
22.42M | 24.63M | 28.27M | 29.51M | 35.86M | 35.07M | 33.32M | 32.77M |